[GETS] YoY Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 28.85%
YoY- -39.1%
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 14,965 11,071 14,550 8,159 10,724 13,683 11,854 3.95%
PBT -959 590 -2,887 -251 -209 1,359 -4,312 -22.15%
Tax 200 -260 195 -121 -59 -249 804 -20.68%
NP -759 330 -2,692 -372 -268 1,110 -3,508 -22.50%
-
NP to SH -758 331 -2,690 -370 -266 1,151 -3,495 -22.47%
-
Tax Rate - 44.07% - - - 18.32% - -
Total Cost 15,724 10,741 17,242 8,531 10,992 12,573 15,362 0.38%
-
Net Worth 56,699 59,219 56,699 65,068 74,733 73,360 70,657 -3.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 56,699 59,219 56,699 65,068 74,733 73,360 70,657 -3.59%
NOSH 126,000 126,000 126,000 127,586 126,666 126,483 126,173 -0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -5.07% 2.98% -18.50% -4.56% -2.50% 8.11% -29.59% -
ROE -1.34% 0.56% -4.74% -0.57% -0.36% 1.57% -4.95% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 11.88 8.79 11.55 6.39 8.47 10.82 9.40 3.97%
EPS -0.60 0.26 -2.13 -0.29 -0.21 0.91 -2.77 -22.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.45 0.51 0.59 0.58 0.56 -3.57%
Adjusted Per Share Value based on latest NOSH - 127,586
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.27 3.90 5.12 2.87 3.78 4.82 4.17 3.97%
EPS -0.27 0.12 -0.95 -0.13 -0.09 0.41 -1.23 -22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2085 0.1996 0.2291 0.2631 0.2583 0.2488 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.255 0.205 0.22 0.20 0.35 0.19 0.25 -
P/RPS 2.15 2.33 1.91 3.13 4.13 1.76 2.66 -3.48%
P/EPS -42.39 78.04 -10.30 -68.97 -166.67 20.88 -9.03 29.38%
EY -2.36 1.28 -9.70 -1.45 -0.60 4.79 -11.08 -22.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.49 0.39 0.59 0.33 0.45 4.01%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 29/11/13 28/11/12 29/11/11 30/11/10 26/11/09 27/11/08 -
Price 0.28 0.275 0.21 0.22 0.28 0.22 0.17 -
P/RPS 2.36 3.13 1.82 3.44 3.31 2.03 1.81 4.51%
P/EPS -46.54 104.68 -9.84 -75.86 -133.33 24.18 -6.14 40.13%
EY -2.15 0.96 -10.17 -1.32 -0.75 4.14 -16.29 -28.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.47 0.43 0.47 0.38 0.30 12.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment